44.08
RevenueRp B
32.79
34.26
36.77
39.08
41.24
44.15
46.45
49.33
51.20
53.75
45.20
5.44%
5.62%
74
24.78
Revenue growth%
7.86
8.50
10.77
7.89
7.47
6.66
4.74
3.51
0.62
0.44
12.48
3.51
7.06
76
14.30
Gross margin%
20.73
17.75
18.10
20.70
20.28
21.91
21.10
18.26
18.84
18.05
26.97
18.84
19.56
29
23.37
Operating margin%
23.63
23.10
24.21
23.88
21.95
21.86
21.55
23.08
20.11
18.24
28.13
21.55
22.51
31
7.32
Net margin%
17.74
19.19
16.38
13.55
14.08
12.37
12.93
15.74
13.92
14.06
6.85
13.92
14.07
44
33.94
P/E ratio (avg)x
47.18
51.57
60.45
69.11
66.60
75.88
75.80
79.02
86.90
87.47
10.46
79.02
72.46
9
12.29
EV/EBITx
42.10
49.35
55.13
64.17
65.14
67.57
76.64
87.31
100.3
106.5
37.88
87.31
66.36
21
19.76
FCF yield (avg)%
17.39
18.97
16.62
14.68
11.90
10.68
10.69
13.39
10.42
13.22
12.30
10.69
13.30
81
2.97
FCF margin%
24.29
27.14
25.96
27.60
25.93
26.29
28.88
30.48
27.98
26.37
28.10
27.98
26.75
61
1.204
FCF / Net incomex
1.929
1.980
1.914
2.095
2.044
2.152
2.123
2.176
2.509
2.309
1.451
2.176
2.109
73
23.22
ROIC%
31.26
30.90
33.34
34.33
33.35
33.23
30.97
31.03
32.78
32.66
17.20
32.66
32.72
45
2.61
Return on equity%
26.26
28.60
27.64
25.97
23.50
21.89
20.90
17.96
17.65
17.39
4.92
17.96
22.70
35
9.34
Return on assets%
12.38
11.25
8.50
6.48
7.78
7.51
6.97
9.68
10.10
7.66
15.18
7.66
8.14
78
24.08
EPSRp
17.22
16.97
18.54
19.35
21.04
21.83
24.82
26.23
30.31
29.57
26.15
7.04%
5.31%
—
20.07
EPS growth%
26.44
27.73
30.39
27.54
26.71
26.33
24.31
24.31
26.09
26.20
19.95
26.09
26.38
17
31.00
Bookvalue per shRp
13.70
12.24
13.07
12.13
12.07
13.06
11.63
11.46
11.11
10.65
19.20
(2.47%)
(3.36%)
—
13.36
FCF per shareRp
72.20
84.63
96.92
102.00
110.46
125.64
136.83
151.22
173.10
178.36
36.93
10.06%
10.11%
—
16.70
Dividend per shRp
37.21
35.55
33.65
34.11
36.87
41.65
42.66
41.45
45.48
46.10
42.12
4.57%
1.54%
—
24.38
Div yield (avg)%
28.24
27.18
26.33
27.09
29.29
31.32
29.76
28.24
26.03
27.88
4.92
28.24
28.06
92
21.34
Payout ratio%
24.43
25.48
24.55
25.80
22.98
23.75
25.38
24.36
23.14
21.76
29.84
23.75
24.40
75
1.300
Shares (diluted)B
2.281
2.637
2.537
2.681
3.044
3.204
3.307
3.657
3.616
4.080
1.332
6.03%
5.97%
44
3.63
Buyback yield%
21.91
20.44
22.56
21.12
19.10
20.00
18.76
19.73
19.89
19.06
11.10
19.73
19.94
39
0.627
D/E ratiox
1.463
1.280
1.343
1.490
1.509
1.368
1.501
1.600
1.596
1.649
1.347
1.596
1.496
54
39.85
Enterprise valueRp B
38.33
36.50
31.09
28.67
28.09
26.16
23.82
23.36
19.72
18.21
27.65
(8.30%)
(7.39%)
55
18.24
LT debtRp B
50.67
53.48
49.78
52.22
48.11
52.33
52.63
53.83
57.29
57.74
29.25
3.71%
0.81%
92
Cost of revenue
5.58%
1.00×
Operating expenses
6.07%
1.04×
Spread over hurdle
(4.33%)